Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $123k initial cash invested.
-6.26%
Cash On Cash
4.96%
Cap Rate
0.81
DSCR
$3,969
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $4,611 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$4,611
Mortgage P&I
64%
$2,551
Property Taxes
13%
$535
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437